[YTLCMT] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 1.07%
YoY- 27.86%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 780,791 677,064 629,307 564,788 540,214 513,264 480,137 38.24%
PBT 81,795 75,375 91,153 112,823 112,766 100,888 92,653 -7.96%
Tax -8,683 -9,722 -8,239 -14,392 -15,378 -15,826 -14,740 -29.70%
NP 73,112 65,653 82,914 98,431 97,388 85,062 77,913 -4.14%
-
NP to SH 70,766 65,653 82,914 98,431 97,388 85,062 77,913 -6.20%
-
Tax Rate 10.62% 12.90% 9.04% 12.76% 13.64% 15.69% 15.91% -
Total Cost 707,679 611,411 546,393 466,357 442,826 428,202 402,224 45.68%
-
Net Worth 740,906 486,778 682,767 584,256 581,994 541,466 314,222 77.06%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 48,677 48,677 18,048 18,048 18,048 18,048 28,096 44.20%
Div Payout % 68.79% 74.14% 21.77% 18.34% 18.53% 21.22% 36.06% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 740,906 486,778 682,767 584,256 581,994 541,466 314,222 77.06%
NOSH 483,305 486,778 480,754 395,462 362,207 383,268 157,111 111.37%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.36% 9.70% 13.18% 17.43% 18.03% 16.57% 16.23% -
ROE 9.55% 13.49% 12.14% 16.85% 16.73% 15.71% 24.80% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 161.55 139.09 130.90 142.82 149.14 284.37 305.60 -34.59%
EPS 14.64 13.49 17.25 24.89 26.89 47.13 49.59 -55.63%
DPS 10.07 10.00 3.75 4.56 4.98 10.00 17.88 -31.77%
NAPS 1.533 1.00 1.4202 1.4774 1.6068 3.00 2.00 -16.23%
Adjusted Per Share Value based on latest NOSH - 395,462
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 109.83 95.24 88.52 79.45 75.99 72.20 67.54 38.24%
EPS 9.95 9.24 11.66 13.85 13.70 11.97 10.96 -6.23%
DPS 6.85 6.85 2.54 2.54 2.54 2.54 3.95 44.29%
NAPS 1.0422 0.6847 0.9604 0.8218 0.8187 0.7617 0.442 77.06%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.24 2.21 2.74 2.55 2.46 4.76 5.05 -
P/RPS 1.39 1.59 2.09 1.79 1.65 1.67 1.65 -10.79%
P/EPS 15.30 16.39 15.89 10.25 9.15 10.10 10.18 31.17%
EY 6.54 6.10 6.29 9.76 10.93 9.90 9.82 -23.71%
DY 4.50 4.52 1.37 1.79 2.03 2.10 3.54 17.33%
P/NAPS 1.46 2.21 1.93 1.73 1.53 1.59 2.53 -30.66%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 -
Price 2.35 2.15 2.30 2.82 2.55 2.33 4.60 -
P/RPS 1.45 1.55 1.76 1.97 1.71 0.82 1.51 -2.66%
P/EPS 16.05 15.94 13.34 11.33 9.48 4.94 9.28 44.03%
EY 6.23 6.27 7.50 8.83 10.54 20.23 10.78 -30.59%
DY 4.29 4.65 1.63 1.62 1.95 4.29 3.89 6.73%
P/NAPS 1.53 2.15 1.62 1.91 1.59 0.78 2.30 -23.77%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment